1 / 50
$599,000
9771 N Melrose St
Hayden, WA 83835
- Units
- 2
- Built
- 1977
- Size
- 2,248 sq ft
- On market
- 3 days
- Layout
- side by side*
Cap rate~3.2%
Cash-on-cash~-10.7%
Cash flow−$1,472
Have any questions about this listing? Want to visit?
Overview
- 2
- Units
- $299,500
- Price per unit
- $266
- Price per sq ft
- 1977
- Year built
- 0.43 acres
- Lot
- 1
- Garage spaces
Facts & features
Interior
Units
- Total units: 2
Heating
- Electric, Baseboard
Appliances
- Included: Free-Standing Range, Dishwasher, Refrigerator, Disposal
Features
- Kitchen Island
Interior area
- Total structure area: 2,248 sq ft
- Total interior livable area: 2,248 sq ft
Property
Parking
- Parking features: Attached
- Garage spaces: 1
Features
- Stories: 1
- View description: Territorial
Lot
- Size: 0.43 acres
- Features: Fenced Yard
- Road frontage: City Street
Details
- Parcel number: Tax ID # 117191
Construction
Type & style
- Home type: Residential Income
- Property subtype: Residential Income
- Structure type: One Story
- Architectural style: Ranch
Materials
- Masonite
- Roof: Shake
Condition
- Year built: 1977
- Effective year built: 2024
Community
Community
- Subdivision: Eastside
Location
- Region: Kootenai
Financial & listing details
- Price per unit: $299,500
- Price per square foot: $266/sqft
- Annual tax amount: $2,282
- Date on market: 10/16/2026
- Listing terms: FHA, VA Loan, Conventional, Cash, Exchange
Price history
- Oct 16, 2026Listed for sale$599,000$299,500/unit
Purchase details
Purchase price$
Closing costs 2.5%−$
Repairs and remodel−$
Down payment%
Interest rateour standard rate%
PMI−$0
Unit 1$1,835$1,200$
Unit 2$1,835$1,450$
Total$3,670$2,650$
Principal & interest−$3,086
Property tax$190−$
InsuranceLeft blank−$
SewerNo spot on MLS−$
WaterLeft blank−$
GarbageNo spot on MLS−$
After mortgage and expenses−$1,074
Reserves / Set aside
Vacancy%
Maintenance%
Capital repairs%
Management%
Set aside for vacancy and maintenance−$398
What is left
Cash left over each month−$1,472